EXHBIT 99.7
DEBTOR: DELTA QUEEN COASTAL VOYAGES, L.L.C. CASE NUMBER: 01-10964 (JCA)
MONTHLY OPERATING REPORT
AS OF JUNE 30, 2002
AND
FOR THE MONTH THEN ENDED
In accordance with title 28, section 1746, of the United States Code, I declare
under penalty of perjury that I have examined the attached June Monthly
Operating Report (Attachments 1 through 9) and, to the best of my knowledge,
these documents are true, correct, and complete.
/s/ STEVE MOELLER
- ---------------------------
Steve Moeller
Director, Accounting
DEBTOR: DELTA QUEEN COASTAL VOYAGES, L.L.C. CASE NUMBER: 01-10964 (JCA)
MONTHLY OPERATING REPORT
AS OF JUNE 30, 2002
AND
FOR THE MONTH THEN ENDED
CONTENTS
Attachment 1 Summary of Bank and Investment Accounts
Attachment 2 Schedule of Receipts and Disbursements
Attachment 3 Bank and Investment Account Statements
Attachment 4 Income Statement
Attachment 5 Balance Sheet
Attachment 6 Summary of Due To/Due From Intercompany Accounts
Attachment 7 Accounts Receivable Aging
Attachment 8 Accounts Payable Detail
Attachment 9 Notes to June Monthly Operating Report
20-Jul-02 Summary Of Bank And Attachment 1
3:25 PM Investment Accounts
Summary Delta Queen Coastal Voyages, L.L.C. UNAUDITED
Delta Queen Coastal Case No: 01-10964 (JCA)
Voyages, LLC For Month Of June, 2002
Balances
------------------------------ Receipts & Bank
Opening Closing Disbursements Statements Account
Account As Of 6/01/02 As Of 6/30/02 Included Included Reconciled
- ------- ------------- ------------- ------------- ---------- ----------
No Bank Or Investment NA NA NA NA NA
Accounts
20-Jul-02 Receipts & Disbursements Attachment 2
3:25 PM Delta Queen Coastal Voyages, L.L.C.
Summary Case No: 01-10964 (JCA)
Delta Queen Coastal For Month Of June, 2002
Voyages, LLC
Attach 2
No Receipts Or Disbursements Due To No Bank Or Investment Accounts
20-Jul-02 Concentration & Investment Attachment 3
3:26 PM Account Statements
Summary Delta Queen Coastal Voyages, L.L.C.
Delta Queen Coastal Case No: 01-10964 (JCA)
Voyages, LLC For Month Of June, 2002
Attach 3
No Statements Due To No Concentration Or Investment Accounts
AMCV US SET OF BOOKS Date: 26-JUL-02 09:47:36
INCOME STATEMENT - ATTACHMENT 4 Page: 1
Current Period: JUN-02
currency USD
Company=30 (DELTA QUEEN COAST VOY)
PTD-Actual
30-Jun-02
--------------
Revenue
Gross Revenue 0.00
Allowances 0.00
--------------
Net Revenue 0.00
Operating Expenses
Air 0.00
Hotel 0.00
Commissions 0.00
Onboard Expenses 0.00
Passenger Expenses 0.00
Vessel Expenses 0.00
Layup/Drydock Expense 0.00
Vessel Insurance 0.00
--------------
Total Operating Expenses 0.00
--------------
Gross Profit 0.00
SG&A Expenses
Sales & Marketing 0.00
Start-Up Costs 0.00
--------------
Total SG&A Expenses 0.00
--------------
EBITDA 0.00
Depreciation 0.00
--------------
Operating Income 0.00
Other Expense/(Income)
Interest Income 0.00
Equity in Earnings for Sub (82,154,798.91)
Reorganization expenses 0.00
--------------
Total Other Expense/(Income) 82,154,798.91
--------------
Net Pretax Income/(Loss) (82,154,798.91)
Income Tax Expense 0.00
--------------
Net Income/(Loss) (82,154,798.91)
==============
AMCV US SET OF BOOKS Date: 26-JUL-02 09:52:41
BALANCE SHEET - ATTACHMENT 5 Page: 1
Current Period: JUN-02
currency USD
Company=30 (DELTA QUEEN COAST VOY)
YTD-Actual YTD-Actual
30-Jun-02 22-Oct-02
-------------- --------------
ASSETS
Cash and Equivalent 0.00 0.00
Restricted Cash 0.00 0.00
Accounts Receivable 0.00 0.00
Inventories 0.00 0.00
Prepaid Expenses 0.00 0.00
Other Current Assets 0.00 0.00
-------------- --------------
Total Current Assets 0.00 0.00
Fixed Assets 0.00 0.00
Accumulated Depreciation 0.00 0.00
-------------- --------------
Net Fixed Assets 0.00 0.00
Net Goodwill 0.00 0.00
Intercompany Due To/From (412,107.06) (411,482.06)
Net Deferred Financing Fees 0.00 0.00
Net Investment in Subsidiaries (95,928,066.39) (12,652,491.22)
-------------- --------------
Total Other Assets (96,340,173.45) (13,063,973.28)
-------------- --------------
Total Assets (96,340,173.45) (13,063,973.28)
============== ==============
AMCV US SET OF BOOKS Date: 26-JUL-02 09:52:41
BALANCE SHEET - ATTACHMENT 5 Page: 2
Current Period: JUN-02
currency USD
Company=30 (DELTA QUEEN COAST VOY)
YTD-Actual YTD-Actual
30-Jun-02 22-Oct-02
-------------- --------------
LIABILITIES
Accounts Payable 0.00 0.00
Accrued Liabilities 0.00 0.00
Deposits 0.00 0.00
-------------- --------------
Total Current Liabilities 0.00 0.00
Long Term Debt 0.00 0.00
Other Long Term Liabilities (2,896,625.10) (2,896,625.10)
-------------- --------------
Total Liabilities (2,896,625.10) (2,896,625.10)
OTHER
Liabilities Subject to Compromise 0.00 0.00
-------------- --------------
Total Other 0.00 0.00
OWNER'S EQUITY
Common Stock 0.00 0.00
Add'l Paid In Capital 0.00 0.00
Current Net Income (Loss) (82,581,904.06) (6,703,754.04)
Retained Earnings (10,861,644.29) (3,463,594.14)
-------------- --------------
Total Owner's Equity (93,443,548.35) (10,167,348.18)
-------------- --------------
Total Liabilities & Equity (96,340,173.45) (13,063,973.28)
============== ==============
Delta Queen ATTACHMENT 6 01-10962 (JCA)
Coastal Voyages, LLC Summary List of Due To/
Due From Accounts
For the Month Ended June 30, 2002
BEGINNING ENDING
AFFILIATE NAME CASE NUMBER BALANCE DEBITS CREDITS BALANCE
American Classic Voyages Co. 01-10954 (934,299.38) -- -- (934,299.38)
AMCV Cruise Operations, Inc. 01-10967 190,721.38 -- -- 190,721.38
The Delta Queen Steamboat Co. 01-10970 906,024.08 5,174.88 -- 911,198.96
Great AQ Steamboat, L.L.C 01-10960 (144,264.37) -- -- (144,264.37)
Great Pacific NW Cruise Line, L.L.C 01-10977 (118,887.26) -- -- (118,887.26)
Great River Cruise Line, L.L.C 01-10963 (18,978.71) -- -- (18,978.71)
Great Ocean Cruise Line, L.L.C 01-10959 (85,950.95) -- -- (85,950.95)
Cape Cod Light, L.L.C 01-10962 5,769.44 -- 30.64 5,738.80
Cape May Light, L.L.C 01-10961 (212,241.29) 30.64 5,174.88 (217,385.53)
-------------------------------------------------------------------
(412,107.06) 5,205.52 5,205.52 (412,107.06)
===================================================================
Delta Queen Coastal Voyages, L.L.C.
01-10964 (JCA)
Accounts Receivable Aging
As of June 30, 2002
Attachment 7
Not Applicable
Delta Queen Coastal Voyages, L.L.C.
01-10964 (JCA)
Accounts Payable Detail
As of June 30, 2002
Attachment 8
Not Applicable
DEBTOR: DELTA QUEEN COASTAL VOYAGES, L.L.C. CASE NUMBER: 01-10964 (JCA)
PRELIMINARY MONTHLY OPERATING REPORT
AS OF JUNE 30, 2002
AND
FOR THE MONTH THEN ENDED
ATTACHMENT 9
NOTES TO JUNE MONTHLY OPERATING REPORT
The information contained herein is unaudited.
Liabilities included in these financial statements reflect amounts known by the
Company to have been incurred. The Company has listed in prior filings with the
United States Trustee potential additional claims it believes may be asserted
against the Company.
To the best of the Debtor's knowledge and belief, based on currently available
information, all Federal income and payroll taxes due and owing have been paid.
1. Other long-term liabilities consists of deferred tax assets and
liabilities, net. Deferred tax assets and liabilities have been
recognized for the expected future tax consequences of temporary
differences between carrying amounts and the tax bases of assets and
liabilities. The Debtor has not recorded adjustments to these amounts
pending the outcome of Chapter 11 proceedings.